[YBS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.05%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 28,344 27,524 27,966 27,744 27,759 26,574 24,523 10.10%
PBT 6,035 6,305 7,890 8,920 9,113 8,379 7,665 -14.69%
Tax -129 -391 -866 -1,463 -1,946 -1,733 -1,560 -80.93%
NP 5,906 5,914 7,024 7,457 7,167 6,646 6,105 -2.17%
-
NP to SH 5,906 5,914 7,024 7,457 7,167 6,646 6,105 -2.17%
-
Tax Rate 2.14% 6.20% 10.98% 16.40% 21.35% 20.68% 20.35% -
Total Cost 22,438 21,610 20,942 20,287 20,592 19,928 18,418 14.02%
-
Net Worth 37,604 0 0 0 32,990 30,289 27,229 23.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,670 3,586 5,269 3,419 3,419 3,280 3,197 28.65%
Div Payout % 79.08% 60.64% 75.02% 45.85% 47.71% 49.35% 52.37% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,604 0 0 0 32,990 30,289 27,229 23.94%
NOSH 188,021 185,454 184,999 183,736 173,636 168,275 160,175 11.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.84% 21.49% 25.12% 26.88% 25.82% 25.01% 24.89% -
ROE 15.71% 0.00% 0.00% 0.00% 21.72% 21.94% 22.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.07 14.84 15.12 15.10 15.99 15.79 15.31 -1.04%
EPS 3.14 3.19 3.80 4.06 4.13 3.95 3.81 -12.06%
DPS 2.48 1.93 2.85 1.86 1.97 1.95 2.00 15.37%
NAPS 0.20 0.00 0.00 0.00 0.19 0.18 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 183,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.78 10.47 10.64 10.55 10.56 10.11 9.33 10.08%
EPS 2.25 2.25 2.67 2.84 2.73 2.53 2.32 -2.01%
DPS 1.78 1.36 2.00 1.30 1.30 1.25 1.22 28.55%
NAPS 0.143 0.00 0.00 0.00 0.1255 0.1152 0.1036 23.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.27 0.32 0.32 0.30 0.28 0.28 -
P/RPS 1.53 1.82 2.12 2.12 1.88 1.77 1.83 -11.22%
P/EPS 7.32 8.47 8.43 7.88 7.27 7.09 7.35 -0.27%
EY 13.66 11.81 11.86 12.68 13.76 14.11 13.61 0.24%
DY 10.80 7.16 8.90 5.82 6.56 6.96 7.14 31.67%
P/NAPS 1.15 0.00 0.00 0.00 1.58 1.56 1.65 -21.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 27/11/07 16/08/07 24/05/07 13/02/07 20/11/06 22/08/06 -
Price 0.23 0.23 0.28 0.32 0.32 0.31 0.28 -
P/RPS 1.53 1.55 1.85 2.12 2.00 1.96 1.83 -11.22%
P/EPS 7.32 7.21 7.37 7.88 7.75 7.85 7.35 -0.27%
EY 13.66 13.86 13.56 12.68 12.90 12.74 13.61 0.24%
DY 10.80 8.41 10.17 5.82 6.15 6.29 7.14 31.67%
P/NAPS 1.15 0.00 0.00 0.00 1.68 1.72 1.65 -21.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment